[D&O] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[D&O] D & O GREEN TECHNOLOGIES BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 107.56%
Quarter Report
Latest QR
Upcoming QR
D&O's Result
D&O's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 430,100 433,109 425,711 340,922 192,225 170,671 182,894 15.30%
PBT 29,576 19,115 5,298 4,447 -3,552 -2,259 -92,597 -
Tax -8,513 -1,555 -1,582 -1,176 -232 -1,262 4,150 -
NP 21,063 17,560 3,716 3,271 -3,784 -3,521 -88,447 -
-
NP to SH 11,273 10,225 733 440 -5,819 -3,245 -56,779 -
-
Tax Rate 28.78% 8.13% 29.86% 26.44% - - - -
Total Cost 409,037 415,549 421,995 337,651 196,009 174,192 271,341 7.07%
-
Net Worth 197,722 184,541 136,904 111,495 131,217 132,360 134,435 6.63%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 197,722 184,541 136,904 111,495 131,217 132,360 134,435 6.63%
NOSH 992,086 983,173 998,571 879,999 977,049 969,677 975,584 0.27%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.90% 4.05% 0.87% 0.96% -1.97% -2.06% -48.36% -
ROE 5.70% 5.54% 0.54% 0.39% -4.43% -2.45% -42.24% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.35 44.05 42.63 38.74 19.67 17.60 18.75 14.97%
EPS 1.14 1.04 0.08 0.05 -0.60 -0.33 -5.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1993 0.1877 0.1371 0.1267 0.1343 0.1365 0.1378 6.33%
Adjusted Per Share Value based on latest NOSH - 1,001,428
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.64 34.89 34.29 27.46 15.48 13.75 14.73 15.30%
EPS 0.91 0.82 0.06 0.04 -0.47 -0.26 -4.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 0.1486 0.1103 0.0898 0.1057 0.1066 0.1083 6.63%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.30 0.365 0.32 0.345 0.14 0.17 0.24 -
P/RPS 0.69 0.83 0.75 0.89 0.71 0.97 1.28 -9.77%
P/EPS 26.40 35.10 435.94 690.00 -23.51 -50.80 -4.12 -
EY 3.79 2.85 0.23 0.14 -4.25 -1.97 -24.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.94 2.33 2.72 1.04 1.25 1.74 -2.33%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 25/02/15 26/02/14 21/02/13 23/02/12 25/02/11 -
Price 0.40 0.365 0.25 0.28 0.12 0.18 0.19 -
P/RPS 0.92 0.83 0.59 0.72 0.61 1.02 1.01 -1.54%
P/EPS 35.20 35.10 340.58 560.00 -20.15 -53.79 -3.26 -
EY 2.84 2.85 0.29 0.18 -4.96 -1.86 -30.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.94 1.82 2.21 0.89 1.32 1.38 6.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment